Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $203k initial cash invested.
-19.45%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,949
Rent
-$3,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,949 income − $7,246 expenses = $3,297 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,949
Total Expenses
$7,246
Mortgage P&I
125%
$4,925
Property Taxes
23%
$922
Home Insurance
9%
$339
HOA
1%
$34
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0